Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $202k initial cash invested.
-22.29%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,762
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $7,514 expenses = $3,752 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,762
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$7,514
Mortgage P&I
119%
$4,491
Property Taxes
24%
$897
Home Insurance
9%
$322
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940